Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.42% first-year return on $139k initial cash invested.
-14.42%
Cash On Cash
3.63%
Cap Rate
0.53
DSCR
$3,632
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $5,308 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$5,308
Mortgage P&I
90%
$3,278
Property Taxes
16%
$590
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400